Tesla, Inc. (TSLA)
Motor Vehicles & Passenger Car Bodies · Industrials · $81.1B
Intrinsic Value (Consensus)
$19.04
Current Price
$21.60
Margin of Safety
-11.9%
11.9% Above Intrinsic Value
Value: $19
Price: $22
Valuation Model Estimates
Current Price: $21.60
DCF (Discounted Cash Flow)
$21.00
Graham Number
$23.06
Earnings Power Value
$10.49
Relative Value (P/E)
$21.60
Dividend Discount Model
Not applicable
—
Consensus Value
$19.04
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.08
- EPS (Forward)
- $1.10
- Book Value
- $21.87
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.6%
- Debt/Equity
- 8%
- Revenue Growth
- -2.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance